[UEMS] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
11-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -16.62%
YoY- -83.71%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 255,404 158,676 407,913 263,985 250,394 226,044 511,647 -37.15%
PBT 90,472 15,872 129,582 31,098 27,062 18,332 75,700 12.65%
Tax -2,882 -2,084 -14,034 -8,170 -8,678 -4,028 -631 176.04%
NP 87,590 13,788 115,548 22,928 18,384 14,304 75,069 10.86%
-
NP to SH 86,976 12,568 114,622 14,237 17,076 10,524 74,189 11.21%
-
Tax Rate 3.19% 13.13% 10.83% 26.27% 32.07% 21.97% 0.83% -
Total Cost 167,814 144,888 292,365 241,057 232,010 211,740 436,578 -47.22%
-
Net Worth 1,989,647 1,522,661 1,529,912 954,548 1,238,009 1,525,979 1,244,460 36.84%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 1,989,647 1,522,661 1,529,912 954,548 1,238,009 1,525,979 1,244,460 36.84%
NOSH 2,842,352 2,416,923 2,428,432 2,432,258 2,134,499 2,630,999 2,393,193 12.18%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 34.29% 8.69% 28.33% 8.69% 7.34% 6.33% 14.67% -
ROE 4.37% 0.83% 7.49% 1.49% 1.38% 0.69% 5.96% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 8.99 6.57 16.80 16.32 11.73 8.59 21.38 -43.96%
EPS 3.06 0.52 4.03 0.88 0.80 0.40 3.10 -0.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.63 0.63 0.59 0.58 0.58 0.52 21.98%
Adjusted Per Share Value based on latest NOSH - 2,432,258
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 5.05 3.14 8.06 5.22 4.95 4.47 10.11 -37.12%
EPS 1.72 0.25 2.27 0.28 0.34 0.21 1.47 11.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3933 0.301 0.3024 0.1887 0.2447 0.3017 0.246 36.84%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.46 1.69 1.49 1.56 1.56 0.71 0.54 -
P/RPS 16.25 25.74 8.87 9.56 13.30 8.26 2.53 246.71%
P/EPS 47.71 325.00 31.57 177.27 195.00 177.50 17.42 96.11%
EY 2.10 0.31 3.17 0.56 0.51 0.56 5.74 -48.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.09 2.68 2.37 2.64 2.69 1.22 1.04 59.45%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 27/08/10 25/05/10 22/02/10 11/11/09 20/08/09 25/05/09 26/02/09 -
Price 1.64 1.30 1.42 1.69 1.58 1.64 0.75 -
P/RPS 18.25 19.80 8.45 10.36 13.47 19.09 3.51 201.03%
P/EPS 53.59 250.00 30.08 192.05 197.50 410.00 24.19 70.18%
EY 1.87 0.40 3.32 0.52 0.51 0.24 4.13 -41.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.34 2.06 2.25 2.86 2.72 2.83 1.44 38.34%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment